Twilio Inc. logo

Twilio Inc.

TWLO | NYSE
Chart Builder DCF Calculator
$207.10
+$2.07 (+1.01%)
Nov 2, 2026, 3:46 PM ET · Market open
Fiscal Quarter
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
161.16M 1.07B 90.14M -45.85M 37.25M 22.42M 20.02M -12.47M -9.73M -31.86M -55.35M -365.41M -141.71M -166.19M -342.14M -229.42M -482.33M -322.77M -221.63M -291.4M -224.11M -227.85M -206.54M
Depreciation & Amortization
27.73M 31.64M 34.17M 47.54M 48.5M 49.84M 49.57M 49.81M 54.88M 52.07M 53.32M 65.45M 72.58M 75M 71.39M 71.25M 70.14M 82.77M 68.1M 68.71M 70.26M 59.81M 59.59M
Stock-Based Compensation
153.92M 141.91M 136.51M 153.71M 158.17M 149.25M 139.27M 155.78M 154.56M 147.66M 158.61M 166.49M 185.47M 153.09M 170.8M 192.3M 208.89M 242.09M 155.28M 186.92M 164.04M 144.17M 137.16M
Other Working Capital
17.03M 64.96M -91.83M -1.8M 25.97M 49.61M -82.02M -140.62M -27.32M 18.19M -2.98M 10.68M 6.52M -84.33M -108.05M -106.31M -51.16M -32.51M -42.35M 18.63M 19.39M 4.18M 3.44M
Other Non-Cash Items
65.13M -853.59M 52.59M 132.85M 56.98M 49.71M 47.89M 75.45M 45.9M 53.1M 58.65M 644.77M 26.63M 22.01M 145.28M 68.28M 163.32M 34.61M 41.4M 42.47M 38.2M 24.31M 33.21M
Deferred Income Tax
-25.81M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -298.41M 62.57M 97.71M n/a n/a n/a n/a n/a -1.67M -840K 36.66M 13.83M
Change in Working Capital
7.05M -14.79M -160.2M 18.9M -37.33M 5.86M -65.7M -160.13M -41.28M -7.62M -25.1M 9.65M 875K -97.98M -143.2M -160.86M -75.8M -99.26M -60.73M -43.27M -93.73M -15.38M -32.74M
Operating Cash Flow
389.16M 372.39M 153.21M 307.15M 263.56M 277.08M 191.04M 108.45M 204.33M 213.34M 190.12M 222.55M 206.43M 83.65M -97.87M -58.46M -115.77M -62.57M -17.58M -38.24M -46.17M 21.72M 4.51M
Capital Expenditures
-19.54M 13.64M -20.86M 36.52M -16.05M -13.59M -12.73M -14.98M -15.22M -15.77M -12.83M -11.69M -11.22M -11.72M -16.61M -15.64M -31.4M -15.91M -17.23M -20.52M -35.52M -18.56M -15.42M
Cash Acquisitions
n/a n/a -685K -61.5M n/a n/a n/a n/a n/a n/a n/a 39.93M 32.59M -170K n/a -4.56M -1.16M -4.02M -27.68M -642K -396.7M -27.25M -66.93M
Purchase of Investments
-260.43M -138.2M -353.29M -270.62M -371.4M -194.99M -213.84M -184.14M -149.73M -154.41M -435.59M -561.03M -880.24M -375.62M -136.12M -287.58M -325.39M -1.08B -246.87M -297.43M -418M -1.17B -1.64B
Sales Maturities Of Investments
249.9M 104.7M 333.64M 207.14M 225.94M 610.6M 207.43M 328.22M 432.3M 954.79M 638.19M 435.58M 714.83M 694.82M 355.2M 373.48M 311.42M 311.82M 442.75M 280.34M 579.98M 397.64M 356.82M
Other Investing Acitivies
n/a -33.38M n/a -14.01M -37.96M n/a -11.56M n/a -14.42M n/a n/a -39.93M n/a n/a -9.86M n/a n/a n/a n/a n/a n/a n/a n/a
Investing Cash Flow
-30.06M -53.25M -41.19M -140.43M -161.5M 402.02M -19.14M 129.1M 267.36M 784.61M 189.77M -137.14M -144.03M 307.31M 202.47M 65.7M -46.52M -786.6M 150.97M -38.26M -270.25M -815.47M -1.37B
Debt Repayment
-65K -64K -64K -35.64M -1.03M -1.98M -2.25M -2.35M -3.15M -2.23M -4.83M -2.37M -3.96M -2.45M -7.35M -4.04M -3.2M 332K -6.52M -3.47M -945K -3.91M 984.75M
Common Stock Repurchased
-125.25M -70.02M -253.03M -198.47M -347.22M -196.99M -126.26M -420.12M -640.58M -916.8M -356.9M -119.88M -63.75M -370.13M -114.99M n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-19K -1K -42K n/a -75K -85K -53K -19K -18K -45K -1.92M -29K -27K -53K -2.46M -18K -11K -4K -1.07M -3.84M -534K 225.3M -2.9M
Financial Cash Flow
-120.83M -37.85M -252.57M -219.03M -347.95M -175.91M -125.79M -407.77M -642.78M -897.79M -363.23M -107.39M -66.87M -347.82M -121.54M 11.76M -1.15M 30.3M 4.11M 57.03M 14.44M 265.41M 2.76B
Net Cash Flow
238.27M 281.29M -140.56M -52.51M -234.39M 502.14M 45.8M -170.23M -163.54M 82.47M 16.66M -21.99M 2.84M 35.9M -16.9M 18.92M -163.61M -818.58M 137.53M -19.51M -301.99M -528.44M 1.4B
Free Cash Flow
369.63M 386.03M 132.35M 343.67M 247.52M 263.49M 178.32M 93.47M 189.11M 197.58M 177.3M 210.86M 195.21M 71.93M -114.48M -74.1M -147.17M -78.48M -34.81M -58.76M -81.69M 3.16M -10.92M
Adj. Free Cash Flow
215.71M 244.12M -4.17M 189.95M 89.35M 114.24M 39.04M -62.32M 34.55M 49.92M 18.69M 44.37M 9.74M -81.17M -285.28M -266.4M -356.07M -320.57M -190.08M -245.68M -245.74M -141.01M -148.07M
Maintenance CapEx
-19.54M -13.64M -20.86M 53.88M n/a n/a n/a -1.04M -3.5M -10.52M -8.08M -4.69M -4.31M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
n/a 27.29M n/a -17.36M -16.05M -13.59M -12.73M -13.93M -11.72M -5.24M -4.75M -7M -6.9M -11.72M -16.61M -15.64M -31.4M -15.91M -17.23M -20.52M -35.52M -18.56M -15.42M
Owner Earnings
369.63M 358.74M 132.35M 361.03M 263.56M 277.08M 191.04M 107.4M 200.83M 202.82M 182.04M 217.86M 202.11M 83.65M -97.87M -58.46M -115.77M -62.57M -17.58M -38.24M -46.17M 21.72M 4.51M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.